Electric Royalties Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.17	0.03	0.44	1.24	2.1	2.58
Cash & Short-Term Investments	0.17	0.03	0.44	1.24	2.1	2.58
Cash Growth	1.34%	-93.65%	-64.22%	-41.16%	-18.68%	2591.12%
Accounts Receivable	0.12	0.12	0.09	-	-	-
Other Receivables	0.03	0.02	0.02	0.04	-	-
Receivables	0.15	0.14	0.11	0.04	-	-
Prepaid Expenses	0.1	0.03	0.18	0.03	0.07	0.13
Total Current Assets	0.42	0.2	0.73	1.3	2.17	2.72
Property, Plant & Equipment	19.48	19.81	14.15	12.04	8.54	2.5
Long-Term Investments	0.08	0.09	3.02	5.03	4.78	-
Long-Term Accounts Receivable	-	-	0.09	-	-	-
Long-Term Deferred Charges	-	0.06	0.02	0.03	0.05	-
Total Assets	19.98	20.16	18.01	18.41	15.54	5.22
Accounts Payable	0.13	1.23	0.13	0.13	0.3	0.12
Current Portion of Leases	-	0.01	0.01	0.01	0.01	-
Current Income Taxes Payable	-	-	-	-	0.03	-
Total Current Liabilities	0.13	1.24	0.14	0.14	0.34	0.12
Long-Term Debt	9.86	9.18	4.34	-	-	-
Long-Term Leases	-	-	0.01	0.02	0.03	-
Total Liabilities	9.99	10.43	4.49	0.16	0.37	0.12
Common Stock	27.14	24.87	23.59	22.56	18.59	7.43
Retained Earnings	-21.51	-19.28	-12.92	-6.92	-4.99	-2.69
Comprehensive Income & Other	4.35	4.15	2.85	2.61	1.58	0.35
Shareholders' Equity	9.98	9.74	13.52	18.25	15.17	5.09
Total Liabilities & Equity	19.98	20.16	18.01	18.41	15.54	5.22
Total Debt	9.86	9.19	4.36	0.03	0.03	-
Net Cash (Debt)	-9.69	-9.17	-3.91	1.21	2.07	2.58
Net Cash Growth	-	-	-	-41.52%	-19.86%	2591.12%
Net Cash Per Share	-0.08	-0.09	-0.04	0.01	0.03	0.08
Filing Date Shares Outstanding	119.97	116.8	96.6	96.6	79.1	52.41
Total Common Shares Outstanding	119.97	102.88	96.6	93.6	77.1	48.26
Working Capital	0.29	-1.04	0.59	1.17	1.83	2.59
Book Value Per Share	0.08	0.09	0.14	0.19	0.20	0.11
Tangible Book Value	9.98	9.74	13.52	18.25	15.17	5.09
Tangible Book Value Per Share	0.08	0.09	0.14	0.19	0.20	0.11

Source: S&P Global Market Intelligence. Standard template. Financial Sources.